[MBMR] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 149.01%
YoY- -65.98%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,157,948 791,830 768,651 510,982 574,820 527,206 588,797 11.92%
PBT 100,005 75,416 97,047 30,612 88,214 61,142 65,052 7.42%
Tax -8,241 -6,951 -8,299 -3,204 -9,075 -5,164 -6,799 3.25%
NP 91,764 68,465 88,748 27,408 79,139 55,978 58,253 7.86%
-
NP to SH 70,472 59,511 78,716 23,307 68,504 49,410 49,962 5.89%
-
Tax Rate 8.24% 9.22% 8.55% 10.47% 10.29% 8.45% 10.45% -
Total Cost 1,066,184 723,365 679,903 483,574 495,681 471,228 530,544 12.32%
-
Net Worth 866,092 1,058,620 964,620 856,768 827,857 703,456 633,640 5.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,897 - - - - - - -
Div Payout % 11.21% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 866,092 1,058,620 964,620 856,768 827,857 703,456 633,640 5.34%
NOSH 263,249 242,802 241,759 242,024 242,063 240,087 235,553 1.86%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.92% 8.65% 11.55% 5.36% 13.77% 10.62% 9.89% -
ROE 8.14% 5.62% 8.16% 2.72% 8.27% 7.02% 7.88% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 439.87 326.12 317.94 211.13 237.47 219.59 249.96 9.86%
EPS 26.77 24.51 32.52 9.63 28.30 20.58 21.21 3.95%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 4.36 3.99 3.54 3.42 2.93 2.69 3.40%
Adjusted Per Share Value based on latest NOSH - 242,135
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 296.17 202.53 196.60 130.70 147.02 134.85 150.60 11.92%
EPS 18.02 15.22 20.13 5.96 17.52 12.64 12.78 5.88%
DPS 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2152 2.7077 2.4672 2.1914 2.1174 1.7993 1.6207 5.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.99 2.48 2.23 1.77 1.91 2.51 2.29 -
P/RPS 0.68 0.76 0.70 0.84 0.80 1.14 0.92 -4.90%
P/EPS 11.17 10.12 6.85 18.38 6.75 12.20 10.80 0.56%
EY 8.95 9.88 14.60 5.44 14.82 8.20 9.26 -0.56%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.57 0.56 0.50 0.56 0.86 0.85 1.14%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 11/08/11 17/08/10 06/08/09 07/08/08 09/08/07 25/08/06 -
Price 3.92 2.28 2.43 1.82 1.85 2.54 2.12 -
P/RPS 0.89 0.70 0.76 0.86 0.78 1.16 0.85 0.76%
P/EPS 14.64 9.30 7.46 18.90 6.54 12.34 10.00 6.55%
EY 6.83 10.75 13.40 5.29 15.30 8.10 10.00 -6.15%
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.52 0.61 0.51 0.54 0.87 0.79 7.05%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment